
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 385.4 | 850.3 | 2,045.2 | 3,284.5 | 4,373.2 | 4,719 | |
COGS | 63.14 | 62.88 | 138 | 166.3 | 167.5 | - | |
Gross Profit | 322.3 | 787.4 | 1,907.2 | 3,118.2 | 4,164.6 | - | |
Operating Expenses & Income | |||||||
Operating Income | (403.6) | (16.16) | 175.4 | 858.6 | 1,300.2 | 1,484.4 | |
Total Operating Expenses | 725.9 | 803.5 | 1,731.8 | 2,259.6 | 2,869.1 | 3,101.1 | |
R&D Expenses | 89.61 | 78.43 | 128.5 | 231 | 365.1 | 395.4 | |
Selling General & Admin Expenses | 87.43 | 99.17 | 178.7 | 285.4 | 286.8 | 578.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 3.192 | 6.618 | 19.7 | 24.31 | 22.09 | 21.61 | |
Income Tax Expense | - | 0.012 | 0.291 | 25.57 | 101.2 | 88.38 | |
Net Income | |||||||
Net Income | (441.5) | 18.75 | 203.1 | 865.8 | 1,271.9 | 1,400.1 | |
Supplemental | |||||||
EBIT | (403.6) | (16.16) | 175.4 | 858.6 | 1,336.6 | - | |
EBITDA | (395.2) | (6.649) | 191.5 | 873.6 | 1,340.2 | - | |